Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.14% first-year return on $127k initial cash invested.
-15.14%
Cash On Cash
2.94%
Cap Rate
0.51
DSCR
$3,108
Rent
-$1,606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$606k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$121k
Closing costs
1%
$6,060
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,108
Total Expenses
$4,714
Mortgage P&I
95%
$2,937
Property Taxes
19%
$591
Home Insurance
7%
$219
HOA
5%
$160
Property Management
10%
$311
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0